[LIONCOR] YoY Cumulative Quarter Result on 30-Jun-2008 [#4]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -75.19%
YoY- 106.89%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,113,250 3,703,121 3,099,585 5,233,782 4,619,893 2,507,212 3,977,086 -3.99%
PBT -345,366 -144,654 -1,256,167 9,992 -181,197 -556,767 211,241 -
Tax 64,268 -7,482 40,695 14,852 -6,978 126,178 53,719 3.03%
NP -281,098 -152,136 -1,215,472 24,844 -188,175 -430,589 264,960 -
-
NP to SH -234,361 -112,812 -1,041,527 14,710 -213,407 -403,267 231,765 -
-
Tax Rate - - - -148.64% - - -25.43% -
Total Cost 3,394,348 3,855,257 4,315,057 5,208,938 4,808,068 2,937,801 3,712,126 -1.47%
-
Net Worth 171,066 418,064 366,550 671,417 643,293 547,690 912,780 -24.34%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 171,066 418,064 366,550 671,417 643,293 547,690 912,780 -24.34%
NOSH 1,900,738 1,900,292 1,309,108 1,002,115 1,005,145 944,293 922,000 12.80%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -9.03% -4.11% -39.21% 0.47% -4.07% -17.17% 6.66% -
ROE -137.00% -26.98% -284.14% 2.19% -33.17% -73.63% 25.39% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 163.79 194.87 236.77 522.27 459.62 265.51 431.35 -14.89%
EPS -12.33 -5.93 -79.56 1.46 -21.23 -42.71 25.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.22 0.28 0.67 0.64 0.58 0.99 -32.93%
Adjusted Per Share Value based on latest NOSH - 1,005,783
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 236.58 281.41 235.55 397.73 351.08 190.53 302.23 -3.99%
EPS -17.81 -8.57 -79.15 1.12 -16.22 -30.65 17.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.3177 0.2786 0.5102 0.4889 0.4162 0.6936 -24.34%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.29 0.28 0.44 0.56 0.85 0.62 0.91 -
P/RPS 0.18 0.14 0.19 0.11 0.18 0.23 0.21 -2.53%
P/EPS -2.35 -4.72 -0.55 38.15 -4.00 -1.45 3.62 -
EY -42.52 -21.20 -180.82 2.62 -24.98 -68.88 27.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 1.27 1.57 0.84 1.33 1.07 0.92 23.20%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 24/08/10 27/08/09 28/08/08 29/08/07 17/08/06 23/08/05 -
Price 0.23 0.28 0.41 0.49 0.79 0.59 0.81 -
P/RPS 0.14 0.14 0.17 0.09 0.17 0.22 0.19 -4.96%
P/EPS -1.87 -4.72 -0.52 33.38 -3.72 -1.38 3.22 -
EY -53.61 -21.20 -194.05 3.00 -26.88 -72.38 31.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.56 1.27 1.46 0.73 1.23 1.02 0.82 20.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment